Highlights

[BOILERM] QoQ Quarter Result on 2019-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     -37.37%    YoY -     31.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 59,811 53,071 56,475 60,790 72,262 52,011 56,202 4.23%
  QoQ % 12.70% -6.03% -7.10% -15.88% 38.94% -7.46% -
  Horiz. % 106.42% 94.43% 100.49% 108.16% 128.58% 92.54% 100.00%
PBT 8,610 7,624 7,435 8,757 14,150 7,611 8,140 3.81%
  QoQ % 12.93% 2.54% -15.10% -38.11% 85.92% -6.50% -
  Horiz. % 105.77% 93.66% 91.34% 107.58% 173.83% 93.50% 100.00%
Tax -2,164 -1,905 -2,166 -2,109 -3,158 -1,556 -2,235 -2.13%
  QoQ % -13.60% 12.05% -2.70% 33.22% -102.96% 30.38% -
  Horiz. % 96.82% 85.23% 96.91% 94.36% 141.30% 69.62% 100.00%
NP 6,446 5,719 5,269 6,648 10,992 6,055 5,905 6.01%
  QoQ % 12.71% 8.54% -20.74% -39.52% 81.54% 2.54% -
  Horiz. % 109.16% 96.85% 89.23% 112.58% 186.15% 102.54% 100.00%
NP to SH 6,086 5,675 5,032 6,462 10,317 5,810 5,516 6.77%
  QoQ % 7.24% 12.78% -22.13% -37.37% 77.57% 5.33% -
  Horiz. % 110.33% 102.88% 91.23% 117.15% 187.04% 105.33% 100.00%
Tax Rate 25.13 % 24.99 % 29.13 % 24.08 % 22.32 % 20.44 % 27.46 % -5.73%
  QoQ % 0.56% -14.21% 20.97% 7.89% 9.20% -25.56% -
  Horiz. % 91.51% 91.01% 106.08% 87.69% 81.28% 74.44% 100.00%
Total Cost 53,365 47,352 51,206 54,142 61,270 45,956 50,297 4.02%
  QoQ % 12.70% -7.53% -5.42% -11.63% 33.32% -8.63% -
  Horiz. % 106.10% 94.14% 101.81% 107.64% 121.82% 91.37% 100.00%
Net Worth 211,559 211,559 206,400 211,559 206,400 196,079 185,760 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 9,030 - - - 10,320 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 148.37 % - % - % - % 100.03 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.33% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 211,559 211,559 206,400 211,559 206,400 196,079 185,760 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.78 % 10.78 % 9.33 % 10.94 % 15.21 % 11.64 % 10.51 % 1.70%
  QoQ % 0.00% 15.54% -14.72% -28.07% 30.67% 10.75% -
  Horiz. % 102.57% 102.57% 88.77% 104.09% 144.72% 110.75% 100.00%
ROE 2.88 % 2.68 % 2.44 % 3.05 % 5.00 % 2.96 % 2.97 % -2.03%
  QoQ % 7.46% 9.84% -20.00% -39.00% 68.92% -0.34% -
  Horiz. % 96.97% 90.24% 82.15% 102.69% 168.35% 99.66% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.59 10.29 10.94 11.78 14.00 10.08 10.89 4.24%
  QoQ % 12.63% -5.94% -7.13% -15.86% 38.89% -7.44% -
  Horiz. % 106.43% 94.49% 100.46% 108.17% 128.56% 92.56% 100.00%
EPS 1.18 1.10 0.98 1.25 2.00 1.13 1.07 6.73%
  QoQ % 7.27% 12.24% -21.60% -37.50% 76.99% 5.61% -
  Horiz. % 110.28% 102.80% 91.59% 116.82% 186.92% 105.61% 100.00%
DPS 1.75 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4100 0.4100 0.4000 0.4100 0.4000 0.3800 0.3600 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.59 10.29 10.94 11.78 14.00 10.08 10.89 4.24%
  QoQ % 12.63% -5.94% -7.13% -15.86% 38.89% -7.44% -
  Horiz. % 106.43% 94.49% 100.46% 108.17% 128.56% 92.56% 100.00%
EPS 1.18 1.10 0.98 1.25 2.00 1.13 1.07 6.73%
  QoQ % 7.27% 12.24% -21.60% -37.50% 76.99% 5.61% -
  Horiz. % 110.28% 102.80% 91.59% 116.82% 186.92% 105.61% 100.00%
DPS 1.75 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4100 0.4100 0.4000 0.4100 0.4000 0.3800 0.3600 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4500 0.6050 0.5400 0.5800 0.5550 0.5200 0.6650 -
P/RPS 3.88 5.88 4.93 4.92 3.96 5.16 6.11 -26.10%
  QoQ % -34.01% 19.27% 0.20% 24.24% -23.26% -15.55% -
  Horiz. % 63.50% 96.24% 80.69% 80.52% 64.81% 84.45% 100.00%
P/EPS 38.15 55.01 55.37 46.31 27.76 46.18 62.21 -27.80%
  QoQ % -30.65% -0.65% 19.56% 66.82% -39.89% -25.77% -
  Horiz. % 61.32% 88.43% 89.00% 74.44% 44.62% 74.23% 100.00%
EY 2.62 1.82 1.81 2.16 3.60 2.17 1.61 38.31%
  QoQ % 43.96% 0.55% -16.20% -40.00% 65.90% 34.78% -
  Horiz. % 162.73% 113.04% 112.42% 134.16% 223.60% 134.78% 100.00%
DY 3.89 0.00 0.00 0.00 3.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.10 1.48 1.35 1.41 1.39 1.37 1.85 -29.27%
  QoQ % -25.68% 9.63% -4.26% 1.44% 1.46% -25.95% -
  Horiz. % 59.46% 80.00% 72.97% 76.22% 75.14% 74.05% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 -
Price 0.5200 0.6000 0.6200 0.7400 0.5650 0.5900 0.6100 -
P/RPS 4.49 5.83 5.66 6.28 4.03 5.85 5.60 -13.68%
  QoQ % -22.98% 3.00% -9.87% 55.83% -31.11% 4.46% -
  Horiz. % 80.18% 104.11% 101.07% 112.14% 71.96% 104.46% 100.00%
P/EPS 44.09 54.56 63.58 59.09 28.26 52.40 57.06 -15.78%
  QoQ % -19.19% -14.19% 7.60% 109.09% -46.07% -8.17% -
  Horiz. % 77.27% 95.62% 111.43% 103.56% 49.53% 91.83% 100.00%
EY 2.27 1.83 1.57 1.69 3.54 1.91 1.75 18.92%
  QoQ % 24.04% 16.56% -7.10% -52.26% 85.34% 9.14% -
  Horiz. % 129.71% 104.57% 89.71% 96.57% 202.29% 109.14% 100.00%
DY 3.37 0.00 0.00 0.00 3.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.20% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.27 1.46 1.55 1.80 1.41 1.55 1.69 -17.33%
  QoQ % -13.01% -5.81% -13.89% 27.66% -9.03% -8.28% -
  Horiz. % 75.15% 86.39% 91.72% 106.51% 83.43% 91.72% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS